Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 24/07/2026 pm IST			5-day change	1st Jan Change
1,700.00 ^JPY	-4.66%		-1.05%	+16.52%

13/07	Inter Action Corporation Provides Special Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI
13/07	Inter Action Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,653	23,508	15,400	16,034	13,221	17,247	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	30.46%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	17,247	17,247	17,247
Change	-	-9.8%	-46.47%	11.86%	-53.52%	252.88%	0%	0%
P/E	22.1x	31.1x	15.8x	14.1x	13.5x	41.7x	15.7x	15x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	2.02x	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-1x	0.2x	3.25x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	4.53x	2.36x	2.3x
EV / Revenue	0x	0x	0x	0x	0x	3.59x	2.36x	2.3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	23x	10.8x	10.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	55	55
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.04%	3.24%	3.24%
EPS ²	105.6	69.58	90.12	104.2	89.45	51.64	108.4	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	85.2%	50.7%	48.5%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,822	7,300	7,500
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	702.6	1,600	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	530.3	1,100	1,150
Net Debt	-6,187	-5,949	-6,000	-5,519	-8,333	-	-	-
Reference price ²	2,333.00	2,164.00	1,421.00	1,472.00	1,205.00	1,700.00	1,700.00	1,700.00
Nbr of stocks (in thousands)	10,996	10,863	10,837	10,892	10,971	10,145	-	-
Announcement Date	12/07/21	12/07/22	12/07/23	12/07/24	11/07/25	13/07/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTER ACTION CORPORATION	28.76x	-	-	2.59%	11Cr
KLA CORPORATION	58.95x	20.59x	45.25x	0.38%	27TCr
ADVANTEST CORPORATION	40.03x	13.59x	28.19x	0.33%	13TCr
TERADYNE, INC.	50.09x	11.85x	35.27x	0.15%	5.48TCr
HON. PRECISION, INC.	48.9x	19.49x	38.37x	1.19%	3.37TCr
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	96.32x	27.03x	82.91x	0.12%	2.84TCr
TONGFU MICROELECTRONICS CO.,LTD	72.62x	3.88x	19.12x	0.1%	1.72TCr
KING YUAN ELECTRONICS CO., LTD.	28.27x	7.58x	14.27x	2.31%	1.02TCr
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	96.64x	38.69x	92.96x	0.26%	1.09TCr
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	76.37x	3.54x	19.07x	0.35%	912.46Cr
Average	59.69x	16.25x	41.71x	0.78%	5.67TCr
Weighted average by Cap.	55.96x	17.76x	41.06x	0.4%